Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 0.41 | 0.41 | 0.40 | 0.45 | 0.50 | 0.50 | 0.51 | 0.53 |
| Growth | +0.5% | −2.9% | +11.7% | +10.2% | +1.6% | +2.0% | +3.1% | |||
| Net income | 0.47 | 0.59 | 0.88 | 0.82 | 0.54 | 1.13 | 0.91 | 0.68 | 0.78 | 0.90 |
| Growth | +26.2% | +49.3% | −7.7% | −33.9% | +109.5% | −19.7% | −25.0% | +15.3% | +14.7% | |
| EPS, diluted | 1.99 | 2.60 | 4.08 | 4.16 | 3.02 | 6.79 | 5.79 | 4.35 | 4.95 | 6.01 |
| Growth | +30.7% | +56.9% | +2.0% | −27.4% | +124.8% | −14.7% | −24.9% | +13.8% | +21.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 214.6% | 197.1% | 134.1% | 251.4% | 183.2% | 135.2% | 152.8% | 169.9% |
| Free cash flow margin | n/a | n/a | 254.1% | 140.1% | 136.3% | 94.2% | 258.6% | 153.5% | 204.9% | 180.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.60 | 0.93 | 1.18 | 0.70 | 0.72 | 0.63 | 1.47 | 0.89 | 1.15 | 1.07 |
| Capital expenditure | −0.20 | −0.17 | −0.13 | −0.12 | −0.17 | −0.21 | −0.19 | −0.11 | −0.10 | −0.12 |
| Free cash flow | 0.40 | 0.76 | 1.05 | 0.58 | 0.55 | 0.42 | 1.28 | 0.77 | 1.05 | 0.95 |
| Growth | +89.8% | +37.9% | −44.6% | −5.5% | −22.8% | +202.6% | −39.7% | +36.1% | −9.4% | |
| Buybacks | −0.10 | −0.32 | −0.67 | −1.10 | −0.08 | −0.80 | −0.20 | −0.05 | −0.04 | −0.04 |
| Dividends paid | −0.00 | −0.13 | −0.24 | −0.26 | −0.26 | −0.26 | −0.27 | −0.28 | −0.29 | −0.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 0.55 | 0.61 | 0.71 | 0.54 | 0.60 | 0.66 | 0.72 | 0.65 | 0.68 |
| Total debt | 0.54 | 0.38 | 0.72 | 1.72 | 1.34 | 1.01 | 0.65 | 0.54 | 0.95 | n/a |
| Net cash (debt) | n/a | 0.17 | −0.11 | −1.02 | −0.79 | −0.42 | 0.01 | 0.17 | −0.30 | n/a |
| Shareholders’ equity | 7.63 | 7.68 | 7.58 | 7.35 | 7.89 | 7.46 | 4.89 | 5.69 | 6.12 | 7.18 |
| Debt to equity | 0.07 | 0.05 | 0.10 | 0.23 | 0.17 | 0.14 | 0.13 | 0.10 | 0.15 | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.60 | 0.93 | 1.18 | 0.70 | 0.72 | 0.63 | 1.47 | 0.89 | 1.15 | 1.07 | |
| Growth | +55.7% | +26.7% | −40.7% | +3.2% | −12.5% | +133.7% | −39.8% | +29.7% | −6.5% | |
| Investment | ||||||||||
| −0.20 | −0.17 | −0.13 | −0.12 | −0.17 | −0.21 | −0.19 | −0.11 | −0.10 | −0.12 | |
| calc | 0.40 | 0.76 | 1.05 | 0.58 | 0.55 | 0.42 | 1.28 | 0.77 | 1.05 | 0.95 |
| Growth | +89.8% | +37.9% | −44.6% | −5.5% | −22.8% | +202.6% | −39.7% | +36.1% | −9.4% | |
| calc | 1.96 | 3.62 | 5.07 | 3.11 | 3.31 | 2.64 | 8.52 | 5.22 | 7.14 | 6.47 |
| −3.44 | −3.92 | −2.71 | 0.38 | −12.20 | −11.58 | 1.41 | 2.37 | −1.64 | 0.74 | |
| Financing | ||||||||||
| 2.78 | 2.80 | 1.60 | −0.98 | 11.32 | 11.00 | −2.81 | −3.20 | 0.43 | −1.78 | |
| −0.00 | −0.13 | −0.24 | −0.26 | −0.26 | −0.26 | −0.27 | −0.28 | −0.29 | −0.27 | |
| −0.10 | −0.32 | −0.67 | −1.10 | −0.08 | −0.80 | −0.20 | −0.05 | −0.04 | −0.04 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.